The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₩1,029.00Fair value₩15,903.92Bull₩20,580.00
FairClose
52-week traded range
52W low ₩7,250.0052W high ₩13,880.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hansol IONES Co., Ltd. closed at ₩12,890.00, 19.0% below the consensus fair value of ₩15,903.92 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 12.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₩1,728.97
-86.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
₩13,288.69
+3.1%
√(22.5 × EPS × BVPS)
EPS=1029, BVPS=7627.22
Graham Formula
₩14,406.00
+11.8%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=1%, FD=3.3%
P/E Fair Value
₩20,580.00
+59.7%
EPS × 20x (sector P/E)
EPS=1029, Sector P/E=20x
Peter Lynch (PEG)
₩1,029.00
-92.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1029, g=1%
EV/EBITDA
₩15,390.49
+19.4%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=41.79B
Book Value (P/B)
₩11,462.62
-11.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7627.22, ROE=13.5%, g=3%, r=10%
Reverse DCF
₩12,890.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: 1%
Margin of Safety
₩9,375.69
-27.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12500.92, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.